Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,116£22,448£23,009£23,584£24,292£115,449
Total Expenses£17,503£17,582£17,681£17,782£17,896£88,444
Profit Before Tax£4,613£4,866£5,328£5,802£6,396£27,005
Profit After Tax £3,737£3,941£4,316£4,699£5,181£21,874
Change In Property Value£3£3£6,700£11,960£15,915£34,582
Net Return£3,740£3,945£11,016£16,659£21,096£56,455
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%16%20%53%